| Sales |
| Cost
of Sales |
| Gross
Profit |
| Operating
Costs |
| License
Fee |
| Total
Costs |
| Net
Profit |
|
£76,381
|
£44,820
|
£31.561
|
£12,723
|
NO
FEE
|
£12,723
|
£18,838
|
|
£136,800
|
£82,080
|
£57,798
|
£16,210
|
NO
FEE
|
£16,210
|
£41,587
|
|
£180,200
|
£108,120
|
£76,135
|
£17,205
|
NO
FEE
|
£17,205
|
£58,930
|
|